Strides Pharma/OneSource - The Last Stand Will Create Wealth?

Strides Pharma is a Bangalore based formulation company, established in 1990, that operates largely into regulated markets like - US, UK, Europe, Australia. The company has had ups and downs spanning 2-3 years each over last 10 years. The promoters have not helped the cause with various M&A and raising of equity multiple times. The result is that several peer companies have gone on to become much larger organizations and also in market cap while Strides is still left behind.

Now Arun Kumar, 62 years old, seems to be making some changes which look like sort of the last stand and hoping to create wealth and secure his legacy. Some of the changes are that he is making is -

  • Bringing all promoter level entities into public company (Strides - GLP-1 + Bio CDMO, SteriScience - Injectables).
  • OneSource is designed in such a way that operating cash flows from Soft Gel Capsules + SteriScience can support funding for long gestation Bio CDMO business. i.e. no fundraising on adverse terms hopefully.
  • Some glimpses of focusing on gross margins and cost efficiencies at Strides parent level - so the business creates value from operational strength as against some sort of financial engineering, M&A etc.

All of above changes are my observations and these things are work in progress. We need to track progress of above items quarter by quarter. But if Strides can deliver on above things, can it create significant wealth for public shareholders?

VALUATION
First things first, let us talk about OneSource and the expectation of management of where OneSource should be valued -

FY24 Projections

FY25 Projections

OneSource will have three business segments - Soft Gel Business, SteriScience and Stelis. Each of these businesses are supposed to have margins in excess of 20% and some of them can even have margins exceeding 30%.
For FY24, OneSource is supposed to have revenue of 145mn$ and EBITDA of around 36mn$ (i.e. 1200cr revenue and 300cr EBITDA roughly).
These numbers can significantly go up for FY25, management has given guidance of 190mn$ in revenue and 30% margins i.e. 1500cr revenue and 450cr EBITDA.
Management expects that this business will list at market cap of around 909mn$ and Strides owners will have equity value of 403mn$ i.e. EV value of 909mn$ + 50mn$ = 959mn$, or roughly around 8000cr. With 450cr EBITDA possible in FY25, that is EV/EBITDA of 17.

On per share basis, Strides will get value of 364 in OneSource.

Whether OneSource will list at 900mn$ or not, I do not know. But when I look at margin profile and business quality and underlying segments - things do seem favorable.

Parent company, Strides is trading at 890 rupees per share as of today. Net of OneSource, it is trading at 526 rupees per share or approx 4800cr m-cap.

Management has given guidance of 750cr EBITDA for Strides parent without soft gelatin business and Net Debt/EBITDA of < 2 i.e. net debt of around 1500cr.

So Strides is trading at EV/EBITDA for FY25 of - (4800cr + 1500cr)/750cr = 8.4.
If one looks at similar companies, like Alembic Pharma, they are trading at EV/EBITDA of 15-20.

We need to track execution towards above guidance quarter by quarter.

STELIS

There are two interesting parts in the Stelis story -

  • First is GLP-1 order book and execution opportunity (Semaglutide/Liraglutide)
  • Opportunity in Bio CDMO

GLP-1

GLP-1 weight loss drugs is a large opportunity globally and it will start becoming meaningful for Indian players once patents start expiring. Liraglutide is first drug to go off patent in Nov 2024. For GLP-1 drugs, one needs drug API (lira/sema etc.), one needs device (manual injectors, auto injectors etc.) and one needs regulator approved facility to put drug and device together - which is called drug device. Creating this drug device is where Stelis comes into picture. Stelis seems to have spread its net deep and wide (all 3 drugs, all geographies etc.) and they have provided some details in below slide -

Another interesting thing to note in above PPT is that first to file generic player for Semaglutide are customers of Stelis.

Stelis came out with a credit rating in Jan 24 and it mentions the order book of 350mn$

Credit Rating -
Stelis Biopharma Limited (1).pdf (469.5 KB)

Stelis has 3 segments - namely Bio CDMO, GLP-1 and Small molecules. Bio CDMO is a long gestation and capital intensive industry (100-200mn$+ investment and 8-9 years). Stelis is in the early stages here where it is just securing projects for DS/DP (more on that later). Small molecules is not that large segment yet. So it is fair to assume that a large part of above 350mn$ order book is probably GLP-1 order book. This is also probably one of the reason for 190mn$ revenue guidance in OneSource in FY25.

Another point in this segment is that Stelis has USFDA/Europe approved facilities and no more inspections are needed for launching Liraglutide in FY25.

Final point I wish to make in GLP-1 vertical is that of shortage of capacity faced by innovators (and hope that similar thing might happen for generics and Stelis would be able to take advantage of it).

Novo Holdings (Holding Company of Novo Nordisk) has acquired Catalent and it will sell 3 fill-finish plants to Novo Nordisk.

One can google how Eli Lily is trying to question this deal and also its efforts to find alternate avenues to find fill-finish capacities.

BIO CDMO

I think the first point in this segment is the large opportunity size, high margins and significant value addition when one looks at global landscape.

Samsung Biologics, one of the largest player in Bio CDMO, has done revenue of 2939 KRW B (2bn$ +) and has EBITDA margins of 30-40%. They have order book of 12bn$+ and they are doing significant capex. SS biologics will have capacity of 700KL+ in 2025.

Aurobindo has a subsidiary in the space of biosimilars and it recently signed LoI with Merck for Mammalian CDMO contract.

Lonza recently bought Roche’s bio CDMO site having capacity of 330 KL for 1.2bn$.

Compared to that Stelis has tiny capacity of 16 KL.

So Bio CDMO/Bio similar business is a capex intensive (200mn$ starting capex) and long gestation (8-9 years) project.
Biosimilar development in itself is different from generic development and a quite investment heavy space. To develop biosimilar one has to do all the studies like - phase 1, phase 3, bio-equivalence, bio-kinetics, efficacy etc. The cost of developing a biosimilar is 50-100mn$+ in most of the cases.

The profit pools of Indian pharma companies did not allow such capex 10 years ago but things are changing now and slowly Indian pharma companies are investing into this space.

Stelis Bio CDMO part is probably into 5th or 6th year of above evolution and things would hopefully start to fall in place in year 8 or 9. Most other companies like Biocon, Dr Reddy, Aurobindo etc. have strong enough parent companies to support investments into Bio space. That is not the case with Strides with debt and other issues at parent level. So strides has invested whatever it could in Stelis. But Stelis had to find fund from other sources like promoter group entities or startup like funding rounds.

Final macro update in this space before we move to Stelis specific updates is recent BIOSECURE legislation in the US. This will raise barriers for Chinese biotech companies to operate in US and hopefully would open doors for Indian companies over time.

Now let us talk a little bit about bio products scale up process -

Drug Substance (DS) can be thought of as an API, Drug Product (DP) can be thought of as an Formulation. The source of the DS can be either mammalian or microbial.

Bio DS/DP product scale up can be though of as taking a bowl of curd and eventually producing a reactor (thousands of litres) full of curd. So one needs to take this mammalian or microbial source and express it at higher and higher volumes like - vial, beaker, reactor etc. In every stage, one needs to several tests to ensure that core properties are maintained. This scale up part is called as upstream.
Once you have KLs of DS/DP, then starts the purification process - where one needs to remove impurities. This process is called as downstream. The side effects of biosimilars are quite severe compared to chemical based products and hence downstream purification process is extremely critical.
With above basic understanding, one can see why margins of Bio CDMO players is that high.

Now let us talk about Stelis specific updates -

First thing is that Stelis has published annual report for AR23 and one can read it below -

Next part is that there are two types of agreements -

  • First type is called as MSA - master service agreement. This part can be though of as CRO or development part of the agreement.
  • Second type is called as CSA - commercial supply agreement.

The company claims following values for their CSA and MSAs.

  • First thing to note is that value of CSAs for GLPs is around 792mn$ for Fy24-FY32 duration. This ties back into 350mn$ order book in Stelis for FY24-28 duration.
  • Second thing is that company’s plants got USFDA approved and post that, pace of MSAs has accelerated.
  • The company has won MSAs of 43mn$ in FY24 and my assumption is that these are CRO projects where EBITDA margins would be very high.
  • The company claims CSAs worth 282mn$ in non-GLP space for duration of FY24-32 duration.
  • Another important announcement in q3 was that company has secured DS project from top 5 global generic company.

Outside of this, another product we need to talk about is Teriparatide. It is a biosimilar used in Osteoporosis. Innovators brand name is Forteo and sale was around 600mn$. Stelis has received approval for Teriparatide in European markets and it is looking to out-license this product to several European companies. As of now, these companies are in the process of acquiring registrations in their respective markets.

Several companies have received approval for Teriparatide now and it has become a crowded space (Apotex/Ambio, Accord/Intas, Teva etc.). How much of an opportunity this remains for Stelis needs to be seen.

One final point (more like elephant in the room) that needs to be mentioned is write-off in Vaccine division -

  • Stelis had signed contract with RDIF (Russian Direct Investment Fund) to manufacture some 200mn doses of Sputnik vaccine. But due to Russia-Ukraine war and sanctions on Russia, the deal fell through. Due to this, Stelis has to write off about 800cr worth of inventory.
  • Stelis was in deep financial distress and eventually they had to sell their unit 3 to Syngene for about 710cr to save the day.

If one observes Sputnik story - few of the Indian companies have had inventory write downs (e.g. Wockhardt).

SOFT GEL CAPSULES BUSINESS

Now let us talk about softgel capsule business. First things first - let us try to understand promoter’s options when it was decided to move to OneSource.

  • First thing is that OneSource is going to have decent amount of dent of its own (115mn$ net debt in FY24) and it is going to still need investments in Bio CDMO space and probably need capex in other two divisions. So instead of raising equity again and again, it probably was better to find the business piece that has good margins, steady cash flows which will form core of OneSource and it can fund all investments. So softgel business fits the bill and hence it was moved. (65mn$ sales, 30% margins - 533cr sales, 30% margins).
  • There is significant possibility of value creation in OneSource, so promoter did not want to miss out on that probably. but at the same time, he did not want to increase only his shareholding and damage his reputation with public shareholding. In this delicate balancing, SteriScience and Softgel Capsule businesses are merged. Stelis shareholders now get 44% shareholding in OneSource instead of 30% in Stelis before. Promoter also does not miss out on value creation and two of his platforms (Stelis and SteriScience) get publicly listed and hopefully OneSource becomes a self sustaining entity.

There are only two more points that are worth mentioning in this vertical -

First, Strides is doing capex in Softgel business and they are taking the capacity from 800mn to 2.2bn units and the order books in this business are quite full and it is poised for growth.

Second, why are margins so high in this segment vs players like e.g. Natural Capsules? To me, it looks like this is because they are not into nutraceuticals but into pharmaceuticals and they operate in regulated markets like US/EU. The company like Lonza also has softgel capsule division and they make very high margins and this is because Lonza caters to innovator customers.

STERISCIENCE

Now let us move to other unlisted company of promoter which will be part of OneSource - SteriScience.

Strides group had injectable business and that business was called Agila and it was sold to Mylan for 1.6bn$ around 2013-14. The company had non-compete agreement with Mylan for 6-7 years. That expired in 2020 and the group reentered back into this space. Most of the old team seems to be back at SteriScience and they also bought back some plants from Mylan due to restructuring at Mylan level.

The details of injectable sites are present on their website at

https://steri-science.com/manufacturing/

SteriScience’s Dec 23 credit report was an interesting read -

Few points to be noted are -

First, capacities

Second part is that 50-60% revenues come from Mylan due to past relationships.

From above, it can be noted is that they are full on capacities for this year and next year. They have space to add another line - as and when they do it, it has potential to double the revenue.

Final point is a macro one. There seems to be injectable shortages in the US and this can act as an tailwind to this segment. This can also be observed based on large grants received by Jubilant Pharmova to build injectable lines in USA/Canada.

PARENT COMPANY, STRIDES

Finally, we come to parent Company Strides. Here I will make few quick points and then we can conclude -

  • First thing is that company has given guidance of const control with all the costs combines to stay around 200mn$ range. If they can achieve this, this will result in significant operating leverage. If we are to break this further, 2/3 sub factors can drive this -
    i) Selling off High Cost Plant in Singapore
    ii) Acquisition of ANDAs through Endo, so reduced R&D expenditure
    iii) Optimizing operations at Endo Pharma, US. Rationalizing manpower, other cost initiatives.
    iv) Optimized shipping, inventory management and reducing failure to supply, penalties etc.

  • The second point is growth and possibility of improved gross margins. The company has recently received approvals for Icosapent Ethyl (Brand Name - Vascepa). This is a large product and company has entered into profit sharing agreement with Amneal.

The other product worth talking about is Suprep.

  • The company has been launching products of size 4-5mn$ over last few years. Over next 3 years, company plans to launch 60 products and plan to move the average size to 15-20mn$. Company has ~150 ANDAs which are yet to be commercialized.

  • The company bought a site from Endo Pharmaceuticals and approved ANDAs.

  • The company claims to be #1 in 19 products in the US. In the 70% of these products, the company claims hat there is no Indian competitor for many years.

RISKS

Let me quickly list out few risks to the thesis.

  • The biggest risk to the thesis is past track record of promoter. Although there are no integrity questions and also there are no regulatory approval questions (in my mind at least), there has been a record of M&A, buying/selling assets, restructurings etc. or some sort of overpromise and under-delivery. I would hope that promoters let the operations run on their own and let balance sheet improve.

  • The second issue so as to say is goodwill that will be carried in the books of OneSource. I think the net asset value of Softgel business would be 100-200cr. That business is valued at 2400cr type equity value, so there would be 2000cr worth of goodwill in the books of OneSource. A similar maths would hold for SteriScience as well as it is being valued at 2100-2200cr. Although this would be a non-cash expense, the reported PAT numbers would be significantly suppressed. One hopes that market values the business using EV/EBITDA or M-Cap/OCF.

SUMMARY
Strides + OneSource looks to be an interesting bet with turnaround, improving efficiencies at the parent level in the near term, growth in Softgel capsules + injectable business in the near term, significant opportunity in fast growing GLP space in the medium term, probability of some market share in fast growing, high quality Bio CDMO space in the longer term.

The key monitorables are execution by promoter without any M&As, continued status quo or improvement in formulations environment.

Disc - I am invested in the company from lower levels. There are no transactions in the last 30 days. This is not a buy or sell recommendation. I am not a SEBI registered advisor. I am positively biased as I own the shares of the company. I may decide to buy or sell at any time without informing the forum.

75 Likes

Outstanding and comprehensive analysis indeed. One question. Do you have a view on when the de-merger is scheduled to happen?

Demerger should be complete in this financial year as per the company disclosure

1 Like

stride pharma q1 fy25.pdf (1.3 MB)
Company achieved ebidta of 217cr which is ahead of their FY25 outlook even though H1 is a leaner half.
One Source is ebidta positive for 2nd consecutive quarter and 2nd half of FY25 can have commercial supplies for GLPs.
Net debt reduced by 36.7 cr, currently 1998cr.

4 Likes

Back of the envelop calc: cmap 9465 for sale 4209 having pe 90 and evebitda 17.3
Onesource erstwhile stelis contributes 45% revenue.
Strides : FY25 E, Growth rate 12-15%
(4209 +15%) * 55% (deducting onesource revenue) * 20% (Ebitda) = 532, at EVEBITDA 17.3 comes 9203 cr.
Onesource : FY25 E
Guided EBITDA $65 mn i.e., 546 cr equating with peers EVEBITDA ratio of 20 comes 10920.

Gross : 20123

Even just the Guided EBITDA of 1000cr with evebitda 17 comes to 17000 cr. The hidden value of Onesource is the rationale behind the demerger.

4 Likes

Q1 FY25 CONCALL DETAILS

  • Stelis

    • Won a contract in novel biologic - 10-year supply - top 3 global animal health pharma company. Product is yet to be approved, post that market formation will happen.

    • Teriparatide

      • PTH DDC is approved by UK MHRA.

      • Expect PTH to be launched in EU/UK in H2 FY25.

      • Will be out licensed to about 30-odd customers

    • GLP

      • Total 15 logos

      • 50mn$ capex would be needed to take fill finish capacity from 40mn devices to 200mn devices. It would take 3 years to get to that capacity.

    • 15 RFPs issued in Q1 FY25

    • Expect to have 50mn$ revenue and 35% EBITDA margin in FY25

  • SteriScience

    • One of the largest buying groups in NA - 3 IP owned products - multiyear supply contract

    • 4 RFPs issued in Q1 FY25

  • Capsules

    • Capacity went up from 1bn to 2.4bn.

    • Expanded capacity is fully booked. Will start utilizing the capacity from H2.

    • CDMO contracts from top 2 global private labelers will commence in H2 FY25

  • OneSource

    • Expect 60mn$ of EBITDA for the year, exit run rate of 20mn$
  • US Market

    • First full quarter of gSuprep sales

    • First dormant product - significant one - launched from Endo portfolio

  • Growth Markets

    • Expect access market allocation to go up from 25mn$ to 33mn$
  • Other Regulated Markets

    • Products in EU will be launched in H2

Disc - I have bought the shares of the company in the last 30 days. Not a buy or sell reco, not a SEBI registered analyst.

13 Likes

OneSource credit rating report dated 25th Jul, 2024.

202407130742_OneSource_Specialty_Pharma_Limited.pdf (careratings.com)

Few interesting points -

  • Stelis achieved sales of 173cr in FY24 compared to 40cr in FY23.
  • Stelis achieved EBITDA breakeven for the first time in Q4 FY24.
  • Stelis achieved sales of 78cr achieved with EBITDA of 9cr in Q1 FY25 with margins of 12%.
  • Stelis’ order book as on Jun 30, 2024, is around 33mn $ (~270cr) with around 83cr advances received.
  • Stelis’ sales is expected to be around 250-350cr in FY25.
  • There are plans to raise equity in OneSource prior to listing.

There are few well known negative points which are also covered like - inventory write off for Sputnik vaccine, contingent liability linked to that, corporate guarantee & pledging in Strides to support OneSource.

11 Likes

Strides - OneSource Demerger - NCLT Meeting of Equity Shareholders - Sept 10 - Key Points

  • Softgel capex to expand capacity from 800mn to 2.2bn capsules is completed. Commercial revenue is expected to accrue starting H2 FY25.

  • Expect commercial manufacturing revenue from Bio CDMO in H2 FY25

  • First GLP commercialization to happen from Q4 FY25

  • Goodwill in OneSource is significant at 4700cr. There will be no impairment in Goodwill. 50% of this would be intangibles and 50% would be tangible assets. These 50% tangible assets would be depreciated and amortized over 20-30 years. Expected depreciation/amortization per year would not be more than 100-125cr.

  • 40mn devices capacity for GLP is fully booked.

  • Scheme allows company to raise 100mn capital at valuation not less than ~900mn. We would be raising money at far higher valuation than that.

  • Capital raise is to expand cartridge capacity from 40mn to 170mn in drug device combinations space (GLP). Capex is around 800cr. It will be spent over next 1 year.

  • SteriScience consolidated - FY23 - 160-170cr EBITDA, 80cr PAT.

  • Gross margin is 60-65% and EBITDA margins are 30-35% in OneSource.

  • Hold the guidance of 60mn$ EBITDA at OneSource level for FY25.

  • gVascepa - have launched the first quantity. But currently we are still in class action suite situation with innovator. Have taken small market share but not very significant.

Disc - Invested with significant allocation, biased, no transaction for last 60 days, not a buy/sell recommendation, not a SEBI registered analyst, please do your own due diligence.

22 Likes

Key points from the AGM held today

• gVascepa – There is ongoing class action lawsuit against the innovator on API cornering which is likely to take 3-6 months to conclude and is currently sub-judice. Will contribute to sales next year.

• US manufacturing operations have become profitable and contribute positively to EBITDA. Currently running at 60-65% capacity utilization; can extend the utilization through shifts and have a long runway.

• Teriparatide – Licensed to top 3 European companies and over 20 companies worldwide (not sell in US)– Received approval in Europe and UK, EM approvals expected soon. Expect it to be $7-8m EBITDA business.

• One source has 40 logos, 19 are GLPs. Make all 3 GLPs (Lira commercialize Q4 FY 25, Sema CY 26 end, Mounjaro FY 37)

• GLP capex c. Rs 800 crs – will increase GLP capacity by 4x – expected asset turn is 1.7-2x. Expected EBITDA margins to be 40%+.

• Semaglutide (unmet un-serviced market) is expected to be a blockbuster given innovators are focussed on US market (given the pricing advantage)

• Impact of biosecurity act – Interest in Bio CDMO has dramatically increased. RFPs now are 2x of earlier. We have already announced one contract earlier with a top 3 global animal health company.

Disclosure: Invested

18 Likes


one source.pdf (3.2 MB)

3 Likes

Natco settles the case with Innovator for GLP 1 and Stelis is the contract manufacturer

A

22 Likes

Semaglutide

  • Brand names: Ozempic, Wegovy, Rybelsus
  • Uses: Primarily prescribed for type 2 diabetes and obesity management. It helps control blood sugar levels and has been approved for weight loss in individuals with a BMI over 30 or over 27 with comorbidities.
  • Administration: Available in injectable form (Ozempic, Wegovy) and an oral form (Rybelsus).
  • Dosage: Typically administered once a week for injections, while oral forms are taken daily.
  • Mechanism of action: It mimics the hormone GLP-1, which increases insulin secretion, reduces glucagon release, and slows gastric emptying, helping to control blood sugar and reduce appetite.

Liraglutide

  • Brand names: Victoza, Saxenda
  • Uses: Primarily for type 2 diabetes (Victoza) and weight management (Saxenda). Saxenda is specifically approved for treating obesity.
  • Administration: Only available in injectable form.
  • Dosage: Injected daily.
  • Mechanism of action: Similar to semaglutide, it enhances insulin secretion, inhibits glucagon release, and slows gastric emptying. It also reduces appetite, leading to potential weight loss.

Key Differences

  • Frequency of dosing: Semaglutide is typically once weekly, whereas liraglutide is daily.
  • Weight loss effects: Studies show semaglutide may lead to more significant weight loss than liraglutide.
  • Forms available: Semaglutide offers an oral option, while liraglutide is only available as an injection.

Both drugs are part of a growing interest in using GLP-1 receptor agonists not just for diabetes management but also as effective treatments for obesity.

9 Likes


5 Likes

Sept One Source investor/corp presentation and EBITDA guidance (slide 32)

1 Like

Q2 FY 25 Call Summary

  • See strong growth next 2 or 3 quarters, likely to achieve higher end of the guidance
  • One source
    • FY 25 guidance Topline $160-180m with 34% ebitda margin
    • H1 was EBITDA positive, PAT loss. H2 will be significantly different
    • Q4 FY 25 exit run rate - $20m EBITDA (@c. 40% EBITDA margin runrate); Strong order book, will see growth over this. Comfortable to guide $300-400m over next 3-4 years. Fully sold out on capacities.
    • Fund raise – good response $100m – use $95m to pay bridge loans. Expect to be net cash by FY 27. Assumes capex of $100mn.
    • Soft gelatin capacity – expansion is completed and sold out. Will increase capacity by another 1 bn units next year. Onboarded large customer, commercialize shipments this year, multi-year contract, will scale up to 1 bn units in 2.5-3 years.
    • GLP – can sell complete capacity of 40 mn units 6-8 months ahead of schedule- seeing strong demand for Lira and Sema (off patent in Jan’26, supplies start Aug’25). We are first to file and have profit sharing split with Natco.
    • 5-7 GLP CSAs to be commercialized in FY 26.
    • GLP expansion 40mn units to 150 mn units - Strong visibility on utilization; being partly funded through customer advances.
    • Microbial capacity of 4000 litres to be fully sold out in 12 months
  • Teriparatide launch expected in Q4 FY 25
  • Animal health biologic with innovator – 3-5 year commercialization period with meaty R&D income, will need some capex
  • 10 non GLP drug device combination projects – biologics + non-peptide – 1 product approved, commercialization in Q1
  • Nasal spray – has potential to completely replace loss of soft gelatin EBITDA in Strides (c. 150 crs EBITDA) – 1st filing by end of this year
23 Likes

Cost of aquisition …

3 Likes

What are the triggers here for the business and valuations?

Available sub 10x EV/EBITDA its at very attractive valuations currently. My hypothesis is existing holders are exiting this and waiting for One Source to get listed.

Debt paydown will be a key monitorable here.

3 Likes

For business, meeting the guidance for US sales about $300 Mn. for current FY. Achieving the projected EBITA number of ~ 800 Cr. for FY25 are the key business aspects. Debt reduction will surely take place with achieving of EBITA numbers cash flow there of.
I feel the above business triggers will result into the valuation triggers as well as the market seek safety of low valuations for decent growth during the next year.
Rupee depreciation(Strenthening dollar) are additional tail winds.

4 Likes

Current Market cap - 6000cr ($700mn)

What are we getting for 6000cr here?
Business which generates annual revenues of $500-550mn with 60% of revenues from US and conservative EBITDA estimates of 800cr ($85m) with current gross debt of INR 2000cr (post 280cr pushdown to OneSource). Net debt of

Annual cash generation of INR 800cr (H1 FY25 - 420cr) and annual capex spends of 150-200 crores. So free cash flow generation of around 600cr

Market is giving excellent opportunity to accumulate this at 10x free cash.

In my view, the current share price is subdued due to high debt levels (1x D/E), high corporate guarantees to OneSource (those will start unwinding as OneSource is now profitable) and now its trading ex-high margin Softgel business.

40W EMA sits at 595 and I believe risk reward is favorable here.
Want to hear negatives at current valuations?

Disc: invested

19 Likes